Oriental Aromatics Ltd

Camphor & Allied Products Limited is engaged in the business of manufacture of fine chemicals.

Pros:
Company has reduced debt.
Company is expected to give good quarter
Promoter's stake has increased
Company has good consistent profit growth of 22.97% over 5 years
Cons:
Company has a low return on equity of 12.01% for last 3 years.

Peer Comparison Sector: Chemicals // Industry: Chemicals

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
79 121 112 126 122 148 148 198 205 201 212 204
65 105 100 112 108 125 124 163 181 170 176 176
Operating Profit 14 16 12 14 14 23 23 35 24 31 36 28
OPM % 18% 13% 11% 11% 12% 16% 16% 18% 12% 16% 17% 14%
Other Income 0 0 1 5 0 0 1 0 0 -9 0 0
Interest 2 1 1 2 2 2 3 5 1 3 3 4
Depreciation 3 4 3 4 4 4 4 4 4 5 5 5
Profit before tax 9 12 9 12 9 17 17 26 18 14 29 20
Tax % 33% 41% 30% 22% 29% 47% 35% 35% 8% 80% 36% -30%
Net Profit 6 7 6 10 6 9 11 17 17 3 19 26
EPS in Rs 3.08 2.02 3.00 2.88 1.80 2.70 0.82 1.28 5.07 0.86 5.51 7.76
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
104 135 165 217 202 217 309 355 351 456 506 753 822
101 123 146 204 191 186 264 312 301 397 439 637 703
Operating Profit 2 11 19 13 11 31 45 43 50 58 66 116 120
OPM % 2% 8% 12% 6% 6% 14% 15% 12% 14% 13% 13% 15% 15%
Other Income 1 0 1 2 -3 8 3 3 3 1 4 -9 -8
Interest 1 1 1 2 2 1 10 11 9 5 7 13 11
Depreciation 2 2 2 3 3 3 8 9 9 14 15 18 19
Profit before tax 1 8 16 10 3 35 31 27 34 40 48 76 82
Tax % 28% 53% 36% 26% 31% 31% 36% 29% 33% 36% 37% 34%
Net Profit 0 4 10 8 2 24 20 19 23 26 30 50 65
EPS in Rs 0.18 1.74 4.93 3.67 1.03 11.66 9.79 9.38 11.05 12.47 9.01 14.82 19.20
Dividend Payout % 157% 21% 8% 10% 0% 0% 5% 4% 3% 3% 6% 7%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:18.78%
5 Years:19.46%
3 Years:28.96%
TTM:33.50%
Compounded Profit Growth
10 Years:30.92%
5 Years:22.97%
3 Years:36.12%
TTM:53.65%
Stock Price CAGR
10 Years:24.94%
5 Years:15.27%
3 Years:3.18%
1 Year:-30.73%
Return on Equity
10 Years:13.47%
5 Years:12.68%
3 Years:12.01%
Last Year:15.18%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
5 5 5 5 5 5 5 5 5 5 8 17 17
Reserves 47 50 59 66 68 92 111 129 151 310 336 375 415
Borrowings 12 15 19 42 101 128 119 119 106 100 131 183 102
15 19 21 27 26 43 68 65 56 81 102 99 109
Total Liabilities 80 90 105 141 201 269 303 318 318 496 577 674 643
33 31 32 34 33 125 131 125 136 211 212 245 244
CWIP 0 2 2 0 20 2 0 0 1 15 40 1 1
Investments 3 0 0 0 0 0 0 0 0 2 2 0 0
43 57 70 106 148 142 172 193 181 267 324 428 398
Total Assets 80 90 105 141 201 269 303 318 318 496 577 674 643

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
1 -5 5 -18 14 -14 31 17 42 39 9 -24
-8 2 -5 -4 -14 -67 -6 -6 -16 -17 -26 -12
5 0 2 21 50 30 -24 -12 -26 -24 19 37
Net Cash Flow -1 -3 1 -0 50 -52 2 -0 -0 -2 2 1

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 3% 14% 23% 12% 6% 15% 18% 15% 17% 13% 12% 19%
Debtor Days 48 53 44 53 54 64 75 81 82 84 97 78
Inventory Turnover 5.55 5.41 4.74 4.52 3.98 3.64 4.02 4.37 4.49 4.85 4.09 4.49